Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $88,410 initial cash invested.
-15.12%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$1,750
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $2,864 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,410
Downpayment
20%
$84,200
Closing costs
1%
$4,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,864
Mortgage P&I
119%
$2,090
Property Taxes
9%
$152
Home Insurance
9%
$166
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0